##### 



DAIMLERCHRYSLER MASTER OWNER TRUST
 Collections
    
    
    Accrual
    
    
    DistributionFrom:
    
    01-Dec-05
    
    15-Dec-05
    
    17-Jan-06To:
    
    31-Dec-05
    
    16-Jan-06Days:
    
    
    31
    
    
    
    33
 S&P Long Term Debt Rating of DaimlerChrysler AG
    
    BBB
    
    Note: Due to rounding, some totals may be off by a penny.
  Series Allocation  Beginning of COLLECTION Period
 [A]
    
    
    [B]
    
    
    [C]
    
    
    [A]+[B]+[C]
    
    
    [D]
    
    
    [A]+[B]+[C]+[D]
    
    
    [SNLA/Pool]
    
    
    [SNLA/Pool]
    
    
    [SNLA/AggSNLA]Outstanding
    
    
    EFA and
    
    
    Nominal
    
    
    Primary
    
    
    Increm.
    
    
    Series
    
    
    Sellers Req.
    
    
    Required
    
    
    Floating
    
    
    Principal
    
    
    MiscellaneousDollar Principal
    
    
    PFA
    
    
    Liq. Amount
    
    
    OC
    
    
    OC
    
    
    Nominal
    
    
    Participation
    
    
    Participation
    
    
    Allocation
    
    
    Allocation
    
    
    AllocationSeries
    
    Amount
    
    
    Balances
    
    
    of Notes
    
    
    Amount
    
    
    Amount
    
    
    Liq. Amount
    
    
    Amount (1)
    
    
    Amount
    
    
    Percentage
    
    
    Percentage
    
    
    PercentageDCMOT 03-A Notes
    
    
    1,500,000,000.00
    
    
    
    0.00
    
    
    
    1,500,000,000.00
    
    
    
    148,351,648.35
    
    
    
    0.00
    
    
    
    1,648,351,648.35
    
    
    
    60,000,000.00
    
    
    
    1,708,351,648.35
    
    
    
    14.22609
    %
    
    
    14.22609
    %
    
    
    18.29268
    %DCMOT 04-A Notes
    
    
    1,000,000,000.00
    
    
    
    0.00
    
    
    
    1,000,000,000.00
    
    
    
    98,901,098.90
    
    
    
    0.00
    
    
    
    1,098,901,098.90
    
    
    
    40,000,000.00
    
    
    
    1,138,901,098.90
    
    
    
    9.48406
    %
    
    
    9.48406
    %
    
    
    12.19512
    %DCMOT 04-B Notes
    
    
    1,000,000,000.00
    
    
    
    0.00
    
    
    
    1,000,000,000.00
    
    
    
    98,901,098.90
    
    
    
    0.00
    
    
    
    1,098,901,098.90
    
    
    
    40,000,000.00
    
    
    
    1,138,901,098.90
    
    
    
    9.48406
    %
    
    
    9.48406
    %
    
    
    12.19512
    %DCMOT 05-A Notes
    
    
    1,700,000,000.00
    
    
    
    0.00
    
    
    
    1,700,000,000.00
    
    
    
    168,131,868.13
    
    
    
    0.00
    
    
    
    1,868,131,868.13
    
    
    
    68,000,000.00
    
    
    
    1,936,131,868.13
    
    
    
    16.12290
    %
    
    
    16.12290
    %
    
    
    20.73171
    %DCMOT 05-B Notes
    
    
    1,500,000,000.00
    
    
    
    0.00
    
    
    
    1,500,000,000.00
    
    
    
    148,351,648.35
    
    
    
    0.00
    
    
    
    1,648,351,648.35
    
    
    
    60,000,000.00
    
    
    
    1,708,351,648.35
    
    
    
    14.22609
    %
    
    
    14.22609
    %
    
    
    18.29268
    %DCMOT 05-C Notes
    
    
    1,500,000,000.00
    
    
    
    0.00
    
    
    
    1,500,000,000.00
    
    
    
    148,351,648.35
    
    
    
    0.00
    
    
    
    1,648,351,648.35
    
    
    
    60,000,000.00
    
    
    
    1,708,351,648.35
    
    
    
    14.22609
    %
    
    
    14.22609
    %
    
    
    18.29268
    %Total
    
    
    8,200,000,000.00
    
    
    
    0.00
    
    
    
    8,200,000,000.00
    
    
    
    810,989,010.98
    
    
    
    0.00
    
    
    
    9,010,989,010.98
    
    
    
    328,000,000.00
    
    
    
    9,338,989,010.98
    
    
    
    77.76930
    %
    
    
    77.76930
    %
    
    
    100.00000
    %Sellers Percentages:
    
    22.23070
    %
    
    
    22.23070
    %
    
    
    0.00000
    %
 Series Allocation  End of COLLECTION Period
 [A]
    
    
    [B]
    
    
    [C]
    
    
    [A]+[B]+[C]
    
    
    [D]
    
    
    [A]+[B]+[C]+[D]
    
    
    [SNLA/Pool]
    
    
    [SNLA/Pool]
    
    
    [SNLA/AggSNLA]Outstanding
    
    
    EFA and
    
    
    Nominal
    
    
    Primary
    
    
    Increm.
    
    
    Series
    
    
    Sellers Req.
    
    
    Required
    
    
    Floating
    
    
    Principal
    
    
    MiscellaneousDollar Principal
    
    
    PFA
    
    
    Liq. Amount
    
    
    OC
    
    
    OC
    
    
    Nominal
    
    
    Participation
    
    
    Participation
    
    
    Allocation
    
    
    Allocation
    
    
    AllocationSeries
    
    Amount
    
    
    Balances
    
    
    of Notes
    
    
    Amount
    
    
    Amount
    
    
    Liq. Amount
    
    
    Amount (1)
    
    
    Amount
    
    
    Percentage
    
    
    Percentage
    
    
    PercentageDCMOT 03-A Notes
    
    
    1,500,000,000.00
    
    
    
    0.00
    
    
    
    1,500,000,000.00
    
    
    
    148,351,648.35
    
    
    
    0.00
    
    
    
    1,648,351,648.35
    
    
    
    60,000,000.00
    
    
    
    1,708,351,648.35
    
    
    
    13.23821
    %
    
    
    13.23821
    %
    
    
    18.29268
    %DCMOT 04-A Notes
    
    
    1,000,000,000.00
    
    
    
    0.00
    
    
    
    1,000,000,000.00
    
    
    
    98,901,098.90
    
    
    
    0.00
    
    
    
    1,098,901,098.90
    
    
    
    40,000,000.00
    
    
    
    1,138,901,098.90
    
    
    
    8.82547
    %
    
    
    8.82547
    %
    
    
    12.19512
    %DCMOT 04-B Notes
    
    
    1,000,000,000.00
    
    
    
    0.00
    
    
    
    1,000,000,000.00
    
    
    
    98,901,098.90
    
    
    
    0.00
    
    
    
    1,098,901,098.90
    
    
    
    40,000,000.00
    
    
    
    1,138,901,098.90
    
    
    
    8.82547
    %
    
    
    8.82547
    %
    
    
    12.19512
    %DCMOT 05-A Notes
    
    
    1,700,000,000.00
    
    
    
    0.00
    
    
    
    1,700,000,000.00
    
    
    
    168,131,868.13
    
    
    
    0.00
    
    
    
    1,868,131,868.13
    
    
    
    68,000,000.00
    
    
    
    1,936,131,868.13
    
    
    
    15.00330
    %
    
    
    15.00330
    %
    
    
    20.73171
    %DCMOT 05-B Notes
    
    
    1,500,000,000.00
    
    
    
    0.00
    
    
    
    1,500,000,000.00
    
    
    
    148,351,648.35
    
    
    
    0.00
    
    
    
    1,648,351,648.35
    
    
    
    60,000,000.00
    
    
    
    1,708,351,648.35
    
    
    
    13.23821
    %
    
    
    13.23821
    %
    
    
    18.29268
    %DCMOT 05-C Notes
    
    
    1,500,000,000.00
    
    
    
    0.00
    
    
    
    1,500,000,000.00
    
    
    
    148,351,648.35
    
    
    
    0.00
    
    
    
    1,648,351,648.35
    
    
    
    60,000,000.00
    
    
    
    1,708,351,648.35
    
    
    
    13.23821
    %
    
    
    13.23821
    %
    
    
    18.29268
    %Total
    
    
    8,200,000,000.00
    
    
    
    0.00
    
    
    
    8,200,000,000.00
    
    
    
    810,989,010.98
    
    
    
    0.00
    
    
    
    9,010,989,010.98
    
    
    
    328,000,000.00
    
    
    
    9,338,989,010.98
    
    
    
    72.36888
    %
    
    
    72.36888
    %
    
    
    100.00000
    %Sellers Percentages:
    
    27.63112
    %
    
    
    27.63112
    %
    
    
    0.00000
    %
 
 (1)
    
    If any dealer/affiliate is over 1.5% then Required Participation Percentage will be 4% rather than 3%




---



##### 



Trust Principal Receivables
    
    
    
    
    
    
    
    
    
    Trust Non-Principal ReceivablesBeginning Pool Balance
    
    
    11,586,820,871.54
    
    
    
    
    
    
    Total Interest Collections
    
    
    74,269,527.85Interest Collections
    
    
    73,797,786.67Total Principal Collections
    
    
    4,055,707,669.96
    
    
    
    
    
    
    Interest Collections on D and L
    
    
    471,741.18Principal Collections
    
    
    4,314,879,810.37
    
    
    
    
    
    
    Recoveries on Defaulted Receivables
    
    
    0.00Principal Adjustments
    
    
    (269,306,115.00
    )
    
    
    
    
    
    Investment Income from Collection Account
    
    
    131,786.45Principal Collections for D and L
    
    
    10,133,974.59
    
    
    
    
    
    
    Investment Income from Excess Funding Account
    
    
    0.00New Principal Receivables
    
    
    4,920,357,132.50Receivables Added for Additional Accounts
    
    
    0.00
    
    
    
    
    
    

Average Interest Collections RatePrincipal Default Amounts
    
    
    0.00
    
    
    
    
    
    
    Total Interest Collections
    
    
    74,269,527.85As Pct of Collections/Avg. Receivables
    
    
    0.0000
    %
    
    
    0.0000
    %
    
    / Average Daily Pool Balance (prior month)
    
    
    11,553,913,413.09* 360
    
    
    360Ending Pool Balance
    
    
    12,451,470,334.08
    
    
    
    
    
    
    / Actual Days (prior month)
    
    
    30Ending Required Participation Amount (trust-wide)
    
    
    (9,338,989,010.98
    )
    
    
    
    
    
    Average Interest Collections Rate
    
    
    7.71370
    %Ending Excess Receivables (trust-wide)
    
    
    3,112,481,323.10Summary of CollectionsAverage Daily Pool Balance
    
    
    12,019,145,602.81
    
    
    
    
    
    
    Total Principal Collections
    
    
    4,055,707,669.96Monthly Payment Rate
    
    
    33.7437
    %
    
    
    
    
    
    Total Interest Collections
    
    
    74,269,527.85Previous Monthly Payment Rate
    
    
    32.4435
    %
    
    
    
    
    
    Total Collections
    
    
    4,129,977,197.812-Month Average Payment Rate
    
    
    33.0936
    %Monthly Payment Rate 2 Months Ago
    
    
    33.2553
    %
    
    
    
    
    
    Deposit into EFA per Section 4.06(b)(i) of SSA3-Month Average Payment Rate
    
    
    33.1475
    %
    
    
    
    
    
    Aggregate Outstanding Dollar Principal Amount
    
    
    6,200,000,000.00Aggregate OC Amounts
    
    
    613,186,813.18Used Vehicle Balance
    
    
    373,604,697.85
    
    
    
    
    
    
    Total A
    
    
    6,813,186,813.18As Pct of Ending Pool Balance
    
    
    3.0005
    %Aggregate Series NLA minus Adjustment Amount
    
    
    6,813,186,813.18AutoNation Affiliated Dealer Balance
    
    
    403,390,265.79
    
    
    
    
    
    
    Aggregate Principal Balance in all PFAs
    
    
    0.00As Pct of Ending Pool Balance
    
    
    3.2397
    %
    
    
    
    
    
    Aggregate Principal Balance in EFA
    
    
    0.00UAG Affiliated Dealer Balance
    
    
    223,400,637.63
    
    
    
    
    
    
    Total B
    
    
    6,813,186,813.18As Pct of Ending Pool Balance
    
    
    1.7942
    %Largest Dlr Balance (other than AutoNation/UAG)
    
    
    245,488,834.34
    
    
    
    
    
    
    Amount to be deposited into EFA (A minus B)
    
    
    0.00As Pct of Ending Pool Balance
    
    
    1.9716
    %2nd Largest Dlr Balance (other than AutoNation/UAG)
    
    
    163,389,825.87As Pct of Ending Pool Balance
    
    
    1.3122
    %3rd Largest Dlr Balance (other than AutoNation/UAG)
    
    
    157,248,374.81As Pct of Ending Pool Balance
    
    
    1.2629
    %Overconcentration Amount (may be multiple dealers)
    
    
    0.00Aggregate Ineligible Receivables
    
    
    0.00Miscellaneous Payments (if any)
    
    
    0.00




---



##### 



DaimlerChrysler Master Owner Trust  SERIES 2003-A
Collection Period: December 1, 2005 through December 31, 2005
Distribution Date: January 17, 2006
 Expected Final
    
    Accumulation
    
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    Payment Date
    
    Period
    
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,500,000,000.00
    
    
    15-Feb-06
    
    No
    
    NoTotal principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    LIBOR Telerate 3750
    
    SpreadTotal interest to be paid on Notes
    
    
    
    
    
    
    6,076,647.50
    
    
    
    33
    
    
    
    4.36938
    %
    
    
    0.05
    %per $1,000 of Notes
    
    
    
    
    
    
    4.05Series Nominal
Liquidation Amount and Series Required Participation Amount at
End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,500,000,000.00Reimbursements of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,500,000,000.00Overcollateralization
Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    148,351,648.35
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    148,351,648.35Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,648,351,648.35
    
    
    = Amt used for determining allocations for Collection Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    60,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,708,351,648.35Interest Collections
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    74,269,527.85
    
    x
    
    9.484060
    %
    =
    
    7,043,766.94Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    x
    
    9.484060
    %
    =
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    
    131,786.45
    
    x
    
    9.484060
    %
    =
    
    12,498.71Total Interest Collections
    
    
    
    
    
    
    74,401,314.30
    
    
    
    
    
    
    
    7,056,265.65Series Share of Interest Collections
    
    
    
    
    
    
    7,056,265.65PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    7,056,265.65Application of
Series Available Interest Amount per Section 3.01 of Indenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    6,076,647.50Series Servicing Fee
    
    
    1.00
    %
    
    
    1,373,626.37To cover Series Investor Default Amount
    
    
    
    
    
    
    (394,008.22
    )To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess
Series Available Interest Amount
    
    
    
    
    
    
    0.00
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    6,076,647.50Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    6,076,647.50Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    4,055,707,669.96
    
    x
    
    9.484060
    %
    =
    
    384,645,768.22Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    x
    
    12.195122
    %
    =
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    0.00
    
    x
    
    9.484060
    %
    =
    
    0.00Series Share of Principal Collections
    
    
    
    
    
    
    384,645,768.22Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    (394,008.22
    )Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    384,251,760.00Application of
Series Available Principal Amount per Section 3.05 of Indenture SupplementTo cover shortfalls in interest owed on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Excess Series Available Principal Amount
    
    
    
    
    
    
    384,251,760.00
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00




---



##### 



DaimlerChrysler Master Owner Trust  SERIES 2004-A
Collection Period: December 1, 2005 through December 31, 2005
Distribution Date: January 17, 2006
 Expected Final
    
    Accumulation
    
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    Payment Date
    
    Period
    
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,000,000,000.00
    
    
    16-Jan-07
    
    No
    
    NoTotal principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    LIBOR Telerate 3750
    
    SpreadTotal interest to be paid on Notes
    
    
    
    
    
    
    4,028,181.67
    
    
    
    33
    
    
    
    4.36938
    %
    
    
    0.025
    %per $1,000 of Notes
    
    
    
    
    
    
    4.03Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,000,000,000.00Reimbursements of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,000,000,000.00Overcollateralization Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    98,901,098.90
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    98,901,098.90Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,098,901,098.90
    
    
    = Amt used for determining allocations for Collection Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    40,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,138,901,098.90Interest Collections
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    74,269,527.85
    
    x
    
    9.484060
    %
    =
    
    7,043,766.94Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    x
    
    9.484060
    %
    =
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    
    131,786.45
    
    x
    
    9.484060
    %
    =
    
    12,498.71Total Interest Collections
    
    
    
    
    
    
    74,401,314.30
    
    
    
    
    
    
    
    7,056,265.65Series Share of Interest Collections
    
    
    
    
    
    
    7,056,265.65PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    7,056,265.65Application of
Series Available Interest Amount per Section 3.01 of Indenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    4,028,181.67Series Servicing Fee
    
    
    1.00
    %
    
    
    915,750.92To cover Series Investor Default Amount
    
    
    
    
    
    
    0.00To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess
Series Available Interest Amount
    
    
    
    
    
    
    2,112,333.06
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    4,028,181.67Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    4,028,181.67Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    4,055,707,669.96
    
    x
    
    9.484060
    %
    =
    
    384,645,768.22Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    x
    
    12.195122
    %
    =
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    0.00
    
    x
    
    9.484060
    %
    =
    
    0.00Series Share of Principal Collections
    
    
    
    
    
    
    384,645,768.22Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    0.00Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    384,645,768.22Application of
Series Available Principal Amount per Section 3.05 of Indenture SupplementTo cover shortfalls in interest owed on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Excess
Series Available Principal Amount
    
    
    
    
    
    
    384,645,768.22
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00




---



##### 



DaimlerChrysler Master Owner Trust  SERIES 2004-B
Collection Period: December 1, 2005 through December 31, 2005
Distribution Date: January 17, 2006
 Expected Final
    
    Accumulation
    
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    Payment Date
    
    Period
    
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,000,000,000.00
    
    
    15-Aug-07
    
    No
    
    NoTotal principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    LIBOR Telerate 3750
    
    SpreadTotal interest to be paid on Notes
    
    
    
    
    
    
    4,014,431.67
    
    
    
    33
    
    
    
    4.36938
    %
    
    
    0.01
    %per $1,000 of Notes
    
    
    
    
    
    
    4.01Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,000,000,000.00Reimbursements of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,000,000,000.00Overcollateralization Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    98,901,098.90
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    98,901,098.90Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,098,901,098.90
    
    
    = Amt used for determining allocations for Collection Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    40,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,138,901,098.90Interest Collections
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    74,269,527.85
    
    x
    
    16.122903
    %
    =
    
    11,974,403.79Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    x
    
    16.122903
    %
    =
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    
    131,786.45
    
    x
    
    16.122903
    %
    =
    
    21,247.80Total Interest Collections
    
    
    
    
    
    
    74,401,314.30
    
    
    
    
    
    
    
    11,995,651.59Series Share of Interest Collections
    
    
    
    
    
    
    11,995,651.59PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    11,995,651.59Application of
Series Available Interest Amount per Section 3.01 of Indenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    4,014,431.67Series Servicing Fee
    
    
    1.00
    %
    
    
    915,750.92To cover Series Investor Default Amount
    
    
    
    
    
    
    0.00To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess
Series Available Interest Amount
    
    
    
    
    
    
    7,065,469.00
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    4,014,431.67Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    4,014,431.67Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    4,055,707,669.96
    
    x
    
    16.122903
    %
    =
    
    653,897,805.97Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    x
    
    20.731707
    %
    =
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    0.00
    
    x
    
    16.122903
    %
    =
    
    0.00Series Share of Principal Collections
    
    
    
    
    
    
    653,897,805.97Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    0.00Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    653,897,805.97Application of
Series Available Principal Amount per Section 3.05 of Indenture SupplementTo cover shortfalls in interest owed on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Excess Series Available Principal
Amount
    
    
    
    
    
    
    653,897,805.97
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00




---



##### 



DaimlerChrysler Master Owner Trust  SERIES 2005-A
Collection Period: December 1, 2005 through December 31, 2005
Distribution Date: January 17, 2006
 Expected Final
    
    Accumulation
    
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    Payment Date
    
    Period
    
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,700,000,000.00
    
    
    15-Apr-08
    
    No
    
    NoTotal principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    LIBOR Telerate 3750
    
    SpreadTotal interest to be paid on Notes
    
    
    
    
    
    
    6,886,867.17
    
    
    
    33
    
    
    
    4.36938
    %
    
    
    0.05
    %per $1,000 of Notes
    
    
    
    
    
    
    4.05Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,700,000,000.00Reimbursements of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,700,000,000.00Overcollateralization Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    168,131,868.13
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    168,131,868.13Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,868,131,868.13
    
    
    = Amt used for determining allocations for Collection Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    68,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,936,131,868.13Interest Collections
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    74,269,527.85
    
    x
    
    14.226091
    %
    =
    
    10,565,650.41Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    x
    
    14.226091
    %
    =
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    
    131,786.45
    
    x
    
    14.226091
    %
    =
    
    18,748.06Total Interest Collections
    
    
    
    
    
    
    74,401,314.30
    
    
    
    
    
    
    
    10,584,398.47Series Share of Interest Collections
    
    
    
    
    
    
    10,584,398.47PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    10,584,398.47Application of
Series Available Interest Amount per Section 3.01 of Indenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    6,886,867.17Series Servicing Fee
    
    
    1.00
    %
    
    
    1,556,776.56To cover Series Investor Default Amount
    
    
    
    
    
    
    0.00To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess
Series Available Interest Amount
    
    
    
    
    
    
    2,140,754.74
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    6,886,867.17Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    6,886,867.17Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    4,055,707,669.96
    
    x
    
    14.226091
    %
    =
    
    576,968,652.33Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    x
    
    18.292683
    %
    =
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    0.00
    
    x
    
    14.226091
    %
    =
    
    0.00Series Share of Principal Collections
    
    
    
    
    
    
    576,968,652.33Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    0.00Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    576,968,652.33Application of
Series Available Principal Amount per Section 3.05 of Indenture SupplementTo cover shortfalls in interest owed on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Excess
Series Available Principal Amount
    
    
    
    
    
    
    576,968,652.33
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00




---



##### 



DaimlerChrysler Master Owner Trust  SERIES 2005-B
Collection Period: December 1, 2005 through December 31, 2005
Distribution Date: January 17, 2006
 Expected Final
    
    Accumulation
    
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    Payment Date
    
    Period
    
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,500,000,000.00
    
    
    16-Jul-07
    
    No
    
    NoMaximum Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,500,000,000.00Total principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    Note Interest RateTotal interest to be paid on Notes
    
    
    
    
    
    
    6,085,619.04
    
    
    
    33
    
    
    
    4.425904756
    %per $1,000 of Notes
    
    
    
    
    
    
    4.06Series Nominal
Liquidation Amount and Series Required Participation Amount at
End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,500,000,000.00Reimbursements of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00Note Increase since prior payment date
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,500,000,000.00Overcollateralization Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    148,351,648.35
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    148,351,648.35Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,648,351,648.35
    
    
    = Amt used for determining allocations for Collection Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    60,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,708,351,648.35Interest Collections
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    74,269,527.85
    
    x
    
    14.226091
    %
    =
    
    10,565,650.41Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    x
    
    14.226091
    %
    =
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    
    131,786.45
    
    x
    
    14.226091
    %
    =
    
    18,748.0674,401,314.30
    
    
    
    
    
    
    
    10,584,398.47Series Share of Interest Collections
    
    
    
    
    
    
    10,584,398.47PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    10,584,398.47Application of
Series Available Interest Amount per Section 3.01 of Indenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    6,085,619.04Series Servicing Fee to DCS
    
    
    1.00
    %
    
    
    1,373,626.37To cover Series Investor Default Amount
    
    
    
    
    
    
    0.00To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Note Additional Amounts due on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess Series Available Interest
Amount
    
    
    
    
    
    
    3,125,153.06
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    6,085,619.04Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    6,085,619.04Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    4,055,707,669.96
    
    x
    
    14.226091
    %
    =
    
    576,968,652.33Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    x
    
    18.292683
    %
    =
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    0.00
    
    x
    
    14.226091
    %
    =
    
    0.00Series Share of Principal Collections
    
    
    
    
    
    
    576,968,652.33Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    0.00Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    576,968,652.33Application of
Series Available Principal Amount per Section 3.05 of Indenture SupplementTo cover shortfalls in Monthly Interest and Fees on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Deposit in PFA if in Limited Redemption Period
    
    
    
    
    
    
    0.00Excess Series Available Principal
Amount
    
    
    
    
    
    
    576,968,652.33
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00




---



##### 



DaimlerChrysler Master Owner Trust  SERIES 2005-C
Collection Period: December 1, 2005 through December 31, 2005
Distribution Date: January 17, 2006
 Expected Final
    
    Accumulation
    
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    Payment Date
    
    Period
    
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,500,000,000.00
    
    
    15-Dec-08
    
    No
    
    NoTotal principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    LIBOR Telerate 3750
    
    SpreadTotal interest to be paid on Notes
    
    
    
    
    
    
    6,042,272.50
    
    
    
    33
    
    
    
    4.36938
    %
    
    
    0.025
    %per $1,000 of Notes
    
    
    
    
    
    
    4.03Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,500,000,000.00Reimbursements
of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,500,000,000.00Overcollateralization
Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    148,351,648.35
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    148,351,648.35Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,648,351,648.35
    
    
    = Amt used for determining allocations for Collection Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    60,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,708,351,648.35Interest Collections
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    74,269,527.85
    
    x
    
    14.226091
    %
    =
    
    10,565,650.41Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    x
    
    14.226091
    %
    =
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    
    131,786.45
    
    x
    
    14.226091
    %
    =
    
    18,748.06Total Interest Collections
    
    
    
    
    
    
    74,401,314.30
    
    
    
    
    
    
    
    10,584,398.47Series Share of Interest Collections
    
    
    
    
    
    
    10,584,398.47PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    10,584,398.47Application of
Series Available Interest Amount per Section 3.01 ofIndenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    6,042,272.50Series Servicing Fee
    
    
    1.00
    %
    
    
    1,373,626.37To cover Series Investor Default Amount
    
    
    
    
    
    
    0.00To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess
Series Available Interest Amount
    
    
    
    
    
    
    3,168,499.60
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    6,042,272.50Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    6,042,272.50Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    Series Alloc. %
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    4,055,707,669.96
    
    x
    
    14.226091
    %
    =
    
    576,968,652.33Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    x
    
    18.292683
    %
    =
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    0.00
    
    x
    
    14.226091
    %
    =
    
    0.00Series Share of Principal Collections
    
    
    
    
    
    
    576,968,652.33Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    0.00Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    576,968,652.33Application of
Series Available Principal Amount per Section 3.05 ofIndenture SupplementTo cover shortfalls in interest owed on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Excess
Series Available Principal Amount
    
    
    
    
    
    
    576,968,652.33
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00